[PRTASCO] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 56.39%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 343,552 538,378 464,160 409,684 379,856 519,269 413,149 -11.58%
PBT 48,028 79,817 69,992 50,074 43,860 79,163 79,877 -28.78%
Tax -13,004 -26,239 -21,533 -15,568 -15,592 -38,139 -21,725 -28.99%
NP 35,024 53,578 48,458 34,506 28,268 41,024 58,152 -28.70%
-
NP to SH 21,156 26,543 26,821 19,924 12,740 41,024 41,545 -36.25%
-
Tax Rate 27.08% 32.87% 30.76% 31.09% 35.55% 48.18% 27.20% -
Total Cost 308,528 484,800 415,701 375,178 351,588 478,245 354,997 -8.93%
-
Net Worth 319,640 314,793 317,485 307,236 313,692 340,337 309,640 2.14%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 11,973 - - 6,897 9,196 -
Div Payout % - - 44.64% - - 16.81% 22.14% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 319,640 314,793 317,485 307,236 313,692 340,337 309,640 2.14%
NOSH 298,813 299,204 299,345 299,159 300,471 299,883 299,894 -0.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.19% 9.95% 10.44% 8.42% 7.44% 7.90% 14.08% -
ROE 6.62% 8.43% 8.45% 6.48% 4.06% 12.05% 13.42% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 114.97 179.94 155.06 136.95 126.42 173.16 137.77 -11.37%
EPS 7.08 8.90 8.96 6.66 4.24 13.68 13.85 -36.09%
DPS 0.00 0.00 4.00 0.00 0.00 2.30 3.07 -
NAPS 1.0697 1.0521 1.0606 1.027 1.044 1.1349 1.0325 2.38%
Adjusted Per Share Value based on latest NOSH - 299,867
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 69.35 108.68 93.70 82.70 76.68 104.82 83.40 -11.58%
EPS 4.27 5.36 5.41 4.02 2.57 8.28 8.39 -36.28%
DPS 0.00 0.00 2.42 0.00 0.00 1.39 1.86 -
NAPS 0.6452 0.6354 0.6409 0.6202 0.6332 0.687 0.625 2.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.88 0.91 0.92 0.88 0.73 0.85 -
P/RPS 0.83 0.49 0.59 0.67 0.70 0.42 0.62 21.48%
P/EPS 13.56 9.92 10.16 13.81 20.75 5.34 6.14 69.66%
EY 7.38 10.08 9.85 7.24 4.82 18.74 16.30 -41.06%
DY 0.00 0.00 4.40 0.00 0.00 3.15 3.61 -
P/NAPS 0.90 0.84 0.86 0.90 0.84 0.64 0.82 6.40%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 -
Price 1.00 1.03 0.90 0.90 0.94 0.77 0.67 -
P/RPS 0.87 0.57 0.58 0.66 0.74 0.44 0.49 46.67%
P/EPS 14.12 11.61 10.04 13.51 22.17 5.63 4.84 104.30%
EY 7.08 8.61 9.96 7.40 4.51 17.77 20.68 -51.09%
DY 0.00 0.00 4.44 0.00 0.00 2.99 4.58 -
P/NAPS 0.93 0.98 0.85 0.88 0.90 0.68 0.65 27.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment